| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥6.56B | ¥6.67B | -1.6% |
| Cost of Sales | ¥4.05B | ¥4.23B | -4.3% |
| Gross Profit | ¥2.52B | ¥2.45B | +2.9% |
| SG&A Expenses | ¥1.07B | ¥1.08B | -1.2% |
| Operating Income | ¥1.45B | ¥1.36B | +6.1% |
| Non-operating Income | ¥48M | ¥44M | +7.9% |
| Non-operating Expenses | ¥9M | ¥8M | +14.5% |
| Ordinary Income | ¥1.49B | ¥1.40B | +6.1% |
| Profit Before Tax | ¥1.40B | ¥1.51B | -7.2% |
| Income Tax Expense | ¥486M | ¥463M | +5.0% |
| Net Income | ¥911M | ¥1.04B | -12.7% |
| Net Income Attributable to Owners | ¥911M | ¥1.04B | -12.7% |
| Total Comprehensive Income | ¥907M | ¥971M | -6.6% |
| Interest Expense | ¥9M | ¥6M | +42.4% |
| Basic EPS | ¥83.86 | ¥96.04 | -12.7% |
| Dividend Per Share | ¥45.00 | ¥45.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥4.13B | ¥3.52B | +¥608M |
| Cash and Deposits | ¥3.14B | ¥2.64B | +¥495M |
| Accounts Receivable | ¥135M | ¥72M | +¥63M |
| Inventories | ¥46M | ¥52M | ¥-6M |
| Non-current Assets | ¥8.41B | ¥8.64B | ¥-232M |
| Item | Value |
|---|---|
| Net Profit Margin | 13.9% |
| Gross Profit Margin | 38.3% |
| Current Ratio | 139.7% |
| Quick Ratio | 138.2% |
| Debt-to-Equity Ratio | 0.62x |
| Interest Coverage Ratio | 167.01x |
| Effective Tax Rate | 34.8% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -1.6% |
| Operating Income YoY Change | +6.1% |
| Ordinary Income YoY Change | +6.1% |
| Net Income Attributable to Owners YoY Change | -12.7% |
| Total Comprehensive Income YoY Change | -6.6% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 10.97M shares |
| Treasury Stock | 100K shares |
| Average Shares Outstanding | 10.87M shares |
| Book Value Per Share | ¥713.64 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥45.00 |
| Year-End Dividend | ¥45.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥13.96B |
| Operating Income Forecast | ¥2.94B |
| Ordinary Income Forecast | ¥2.94B |
| Net Income Attributable to Owners Forecast | ¥1.99B |
| Basic EPS Forecast | ¥182.91 |
| Dividend Per Share Forecast | ¥53.00 |
| Property, Plant & Equipment | ¥6.32B | ¥6.51B | ¥-193M |
| Intangible Assets | ¥73M | ¥89M | ¥-16M |
| Goodwill | ¥15M | ¥20M | ¥-5M |
| Total Assets | ¥12.53B | ¥12.16B | +¥375M |
| Current Liabilities | ¥2.95B | ¥2.84B | +¥108M |
| Accounts Payable | ¥8M | ¥19M | ¥-11M |
| Non-current Liabilities | ¥1.82B | ¥1.97B | ¥-150M |
| Long-term Loans | ¥1.09B | ¥1.16B | ¥-74M |
| Total Liabilities | ¥4.78B | ¥4.82B | ¥-43M |
| Total Equity | ¥7.76B | ¥7.34B | +¥418M |
| Capital Stock | ¥1.22B | ¥1.22B | ¥0 |
| Capital Surplus | ¥411M | ¥411M | ¥0 |
| Retained Earnings | ¥6.38B | ¥5.95B | +¥422M |
| Treasury Stock | ¥-226M | ¥-226M | ¥0 |
| Owners' Equity | ¥7.75B | ¥7.33B | +¥418M |
| Working Capital | ¥1.17B | - | - |